DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.57
Today's Fair Value
$0.71 -80.11%
Margin of Safety
-402.82%
Projected Value (5Y)
$1.14 -68.07%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -5.93% | CAGR (5y): -22.56%
%
Regression: 22.27% | CAGR (5y): 5.34%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 18.98x)
%